XML 25 R10.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in and Advances to Joint Ventures
12 Months Ended
Dec. 31, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in and Advances to Joint Ventures

3.

Investments in and Advances to Joint Ventures

The Company’s equity method joint ventures, which are included in Investments in and Advances to Joint Ventures in the Company’s consolidated balance sheet at December 31, 2018, are as follows:

Unconsolidated Real Estate Ventures

 

Partner

 

Effective

Ownership

Percentage

 

 

Operating

Properties

DDRTC Core Retail Fund, LLC

 

TIAA CREF

 

15.0%

 

 

23

DDRM Properties

 

Madison International Realty

 

20.0

 

 

35

BRE DDR Retail Holdings III

 

Blackstone Real Estate Partners

 

 

5.0

 

 

16

Dividend Trust Portfolio JV LP

 

Chinese Institutional Investors

 

20.0

 

 

10

BRE DDR Retail Holdings IV

 

Blackstone Real Estate Partners

 

5.0

 

 

5

DDR SAU Retail Fund, LLC

 

State of Utah

 

20.0

 

 

12

Other Joint Venture Interests

 

Various

 

20.079.45

 

 

5

 

Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

December 31,

 

 

2018

 

 

2017

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,004,289

 

 

$

1,126,703

 

Buildings

 

2,804,027

 

 

 

3,057,072

 

Fixtures and tenant improvements

 

221,412

 

 

 

213,989

 

 

 

4,029,728

 

 

 

4,397,764

 

Less: Accumulated depreciation

 

(935,921

)

 

 

(962,038

)

 

 

3,093,807

 

 

 

3,435,726

 

Construction in progress and land

 

56,498

 

 

 

53,928

 

Real estate, net

 

3,150,305

 

 

 

3,489,654

 

Cash and restricted cash

 

94,111

 

 

 

155,894

 

Receivables, net

 

44,702

 

 

 

51,396

 

Other assets, net

 

186,693

 

 

 

174,832

 

 

$

3,475,811

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,212,503

 

 

$

2,501,163

 

Notes and accrued interest payable to the Company

 

5,182

 

 

 

1,365

 

Other liabilities

 

161,372

 

 

 

156,076

 

 

 

2,379,057

 

 

 

2,658,604

 

Redeemable preferred equity SITE Centers(A)

 

274,493

 

 

 

345,149

 

Accumulated equity

 

822,261

 

 

 

868,023

 

 

$

3,475,811

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

145,786

 

 

$

132,710

 

Redeemable preferred equity, net(B)

 

189,891

 

 

 

277,776

 

Basis differentials

 

(8,536

)

 

 

(24,973

)

Deferred development fees, net of portion related to the Company's interest

 

(2,700

)

 

 

(3,065

)

Amounts payable to the Company

 

5,182

 

 

 

1,365

 

Investments in and Advances to Joint Ventures, net

$

329,623

 

 

$

383,813

 

 

(A)

Includes PIK that has accrued since March 2017 of $12.2 million and $6.3 million, which was fully reserved by the Company at December 31, 2018 and 2017, respectively.  

(B)

Amount is net of the valuation allowance of $72.4 million and $61.0 million and the fully reserved PIK of $12.2 million and $6.3 million at December 31, 2018 and 2017, respectively.

 

 

For the Year Ended December 31

 

 

2018

 

 

2017

 

 

2016

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations(A)

$

427,467

 

 

$

502,506

 

 

$

513,365

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

125,353

 

 

 

145,855

 

 

 

144,984

 

Impairment charges(B)

 

177,522

 

 

 

90,597

 

 

 

13,598

 

Depreciation and amortization

 

145,849

 

 

 

180,337

 

 

 

195,198

 

Interest expense

 

96,312

 

 

 

107,330

 

 

 

132,943

 

Preferred share expense

 

24,875

 

 

 

32,251

 

 

 

33,418

 

Other (income) expense, net

 

24,891

 

 

 

25,986

 

 

 

23,513

 

 

 

594,802

 

 

 

582,356

 

 

 

543,654

 

Loss before gain on disposition of real estate

 

(167,335

)

 

 

(79,850

)

 

 

(30,289

)

Gain on disposition of real estate, net

 

93,753

 

 

 

101,806

 

 

 

57,261

 

Net (loss) income attributable to unconsolidated joint ventures

$

(73,582

)

 

$

21,956

 

 

$

26,972

 

Company's share of equity in net (loss) income of joint ventures

$

(2,419

)

 

$

3,516

 

 

$

11,650

 

Basis differential adjustments(C)

 

11,784

 

 

 

5,321

 

 

 

4,049

 

Equity in net income of joint ventures

$

9,365

 

 

$

8,837

 

 

$

15,699

 

(A)

Revenue from operations is subject to leasing or other standards.

(B)

For the years ended December 31, 2018, 2017 and 2016, the Company’s proportionate share was $13.1 million, $5.0 million and $2.7 million, respectively.  The Company’s share of the impairment charges was reduced by the impact of the other than temporary impairment charges recorded on these investments, as appropriate, as discussed below.  

(C)

The difference between the Company’s share of net income (loss), as reported above, and the amounts included in the Company’s consolidated statements of operations is attributable to the amortization of basis differentials, unrecognized preferred PIK, the recognition of deferred gains, differences in gain (loss) on sale of certain assets recognized due to the basis differentials and other than temporary impairment charges.  

Revenues earned by the Company related to all of the Company’s unconsolidated joint ventures and interest income on its preferred interests in the BRE DDR Retail Holdings joint ventures are as follows (in millions):

 

 

For the Year Ended December 31,

 

 

2018

 

 

2017

 

 

2016

 

Revenue from contracts:

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

$

18.8

 

 

$

21.4

 

 

$

25.7

 

Development fees and leasing commissions

 

6.9

 

 

 

9.1

 

 

 

7.5

 

Total revenue from contracts with customers

 

25.7

 

 

 

30.5

 

 

 

33.2

 

Other:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

19.0

 

 

 

25.9

 

 

 

33.4

 

Other

 

2.6

 

 

 

2.8

 

 

 

2.9

 

Total fee and other income

$

47.3

 

 

$

59.2

 

 

$

69.5

 

The Company’s joint venture agreements generally include provisions whereby each partner has the right to trigger a purchase or sale of its interest in the joint venture or to initiate a purchase or sale of the properties after a certain number of years or if either party is in default of the joint venture agreements.  The Company is not obligated to purchase the interests of its outside joint venture partners under these provisions.  

Dividend Trust Portfolio JV LP

In November 2018, the Company contributed 10 properties, aggregating 3.4 million square feet of Company-owned GLA, into a 20% owned unconsolidated joint venture, Dividend Trust Portfolio JV LP, which was valued at $607.2 million.  Concurrent with formation of the partnership, the joint venture entered into a $364.3 million mortgage.  As the Company does not have economic or effective control, the Dividend Trust Portfolio JV LP is accounted for using the equity method of accounting. The Company provides leasing and property management services to the joint venture. The Company recorded a gain on sale of $186.4 million in 2018 as a result of this transaction.

Disposition of Shopping Centers

The Company’s joint ventures sold 40, 15 and 17 shopping centers and land for an aggregate sales price of $786.5 million, $545.6 million and $214.6 million, respectively, of which the Company’s share of the gain on sale was $13.7 million, $5.7 million and $13.8 million for the years ended December 31, 2018, 2017 and 2016, respectively.  Included in the 2018 shopping center dispositions were three assets sold by two of the Company’s unconsolidated joint ventures to the Company for $35.1 million (Note 5).

BRE DDR Retail Holdings Joint Ventures

The Company’s two unconsolidated investments with The Blackstone Group L.P. (“Blackstone”), BRE DDR Retail Holdings III (“BRE DDR III”) and BRE DDR Retail Holdings IV (“BRE DDR IV” and, together with BRE DDR III, the “BRE DDR Joint Ventures”), have substantially similar terms.  

An affiliate of Blackstone is the managing member and effectively owns 95% of the common equity of each of the two BRE DDR Joint Ventures, and consolidated affiliates of SITE Centers effectively own the remaining 5%.  The Company provides leasing and property management services to all of the joint venture properties.  The Company cannot be removed as the property and leasing manager until the preferred equity, as discussed below, is redeemed in full (except for certain specified events).

The Company’s preferred interests are entitled to certain preferential cumulative distributions payable out of operating cash flows and certain capital proceeds pursuant to the terms and conditions of the preferred investments.  The preferred distributions are recognized as Interest Income within the Company’s consolidated statements of operations and are classified as a note receivable in Investments in and Advances to Joint Ventures on the Company’s consolidated balance sheets.  Blackstone has the right to defer up to 2.0% of the 8.5% preferred fixed distributions as a payment in kind distribution, or “PIK.”  The preferred investments have an annual distribution rate of 8.5% including any deferred and unpaid preferred distributions.  Blackstone has made this PIK deferral election since the formation of both joint ventures.  The cash portion of the preferred fixed distributions is generally payable first out of operating cash flows and is current for both BRE DDR Joint Ventures.  The Company has no expectation that the cash portion of the preferred fixed distribution will become impaired.

The unpaid preferred investment (and any accrued distributions) is payable (1) at Blackstone’s option, in whole or in part, subject to early redemption premiums in certain circumstances during the first three years of the joint ventures; (2) at varying equity sharing levels with the common members under certain circumstances including specified financial covenants, upon a sale of properties over a certain threshold; (3) at SITE Centers’ option after seven years (2021 for BRE DDR III and 2022 for BRE DDR IV) and (4) upon the incurrence of additional indebtedness by the joint ventures in excess of a certain threshold.  Specifically, for BRE DDR III, based upon the cumulative asset sales through December 31, 2018, net asset sale proceeds will be allocated at 52.5% to the preferred member and 47.5% to the common equity.  For BRE DDR IV, the preferred investment is collateralized by assets in which SITE Centers has a 5% common equity interest for 95% of the value and by an additional three assets in which SITE Centers has a nominal interest.  The repayment of the BRE DDR IV preferred investment prior to 2022 is first subject to a remaining minimum net asset sales threshold of $4.9 million, of which $1.1 million is allocated to the preferred member; 100% of the net asset sale proceeds generated thereafter are expected to be available to repay the preferred member.  

As of December 31, 2018, the Company has a valuation allowance recorded on each of the BRE DDR III and BRE DDR IV preferred investment interests of $58.7 million and $13.7 million, respectively, or $72.4 million in the aggregate on a net basis.  The valuation allowances initially were triggered in 2017 by an increase in the estimated market capitalization rates for the underlying real estate collateral of the investments since the original formation of the joint ventures.  The values of open air shopping centers anchored by big box national retailers, particularly in secondary markets, have been under increasing pressure and decreased starting in 2017 due to the continued perceived threat of internet retail competition and tenant bankruptcies.  Several large national retailers filed for bankruptcy in the beginning of 2017 and have continued in 2018.  A majority of the shopping centers collateralizing the preferred investments are those that have been most impacted by the rising capitalization rates.  These factors have also reduced the number of potential investors and well-capitalized buyers for these types of assets.  The managing member of the two joint ventures exercises significant influence over the timing of asset sales.  Due to the Company’s expectation regarding the likely timing of asset sales, the valuation of the Company’s investments considers how management believes a third-party market participant would value the securities in the current higher capitalization rate environment.  As a result, the investments were impaired to reflect the risk that the securities are not repaid in full in advance of the Company’s redemption rights in 2021 and 2022.  The Company reassesses the aggregate valuation allowance quarterly based upon actual timing and values of recent property sales as well as current market assumptions.  Adjustments to the valuation allowance are recorded as Reserve of Preferred Equity Interests on the Company’s consolidated statements of operations.  The Company recorded an aggregate valuation allowance adjustment of $11.4 million and $61.0 million, for the years ended December 31, 2018 and 2017, respectively.  The Company will continue to monitor the investments and related valuation allowance, which could be increased or decreased in future periods, as appropriate.

As discussed above, the preferred 8.5% distribution rate has two components, a cash interest rate of 6.5% and an accrued PIK of 2.0%.  As a result of the valuation allowances recorded, effective March 2017, the Company no longer recognizes as interest income the 2.0% PIK (aggregating $12.2 million and $6.3 million at December 31, 2018 and December 31, 2017, respectively).  Although Blackstone has the right to change its payment election, the Company expects future preferred distributions to continue to include the PIK election.  The recognition of the PIK interest income will be re-evaluated based upon any future adjustments to the aggregate valuation allowance, as appropriate.

The Preferred investments are summarized as follows (in millions, except properties owned):

 

 

 

Preferred Investment (Principal)

 

 

Properties Owned

 

 

Formation

 

Initial

 

 

December 31, 2018

 

 

Valuation Allowance

 

 

Net of Reserve

 

 

Inception

 

 

December 31, 2018

 

BRE DDR III

2014

 

$

300.0

 

 

$

191.2

 

 

$

(58.7

)

 

$

132.5

 

 

 

70

 

 

 

16

 

BRE DDR IV

2015

 

 

82.6

 

 

 

66.7

 

 

 

(13.7

)

 

 

53.0

 

 

 

6

 

 

 

5

 

 

 

 

$

382.6

 

 

$

257.9

 

 

$

(72.4

)

 

$

185.5

 

 

 

 

 

 

 

 

 

 

Investment Interests Sold

In 2016, the Company sold its approximate 25% membership interest in 10 assets to its joint venture partner and recorded a loss on sale of $1.1 million, which is included in Loss on Sale and Change in Control of Interests, net, in the Company’s consolidated statement of operations.  

All transactions with the Company’s equity affiliates are described above.